investorscraft@gmail.com

Intrinsic ValueDeHua TB New Decoration Material Co.,Ltd (002043.SZ)

Previous Close$16.16
Intrinsic Value
Upside potential
Previous Close
$16.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DeHua TB New Decoration Material Co., Ltd. operates as a specialized manufacturer within China's basic materials sector, focusing primarily on interior decoration products. The company's core revenue model is built on the production and sale of various wood-based panels and flooring solutions, including veneer core, MDF composite core, and particleboard core products. This positions the firm as an integral supplier to the construction and renovation industries, catering to both residential and commercial projects. Its comprehensive product portfolio of engineered wood products allows it to serve diverse customer specifications and quality requirements across different market segments. Founded in 1993 and headquartered in Deqing, China, the company has established a significant operational footprint in the domestic market while maintaining an international presence. The firm competes in the paper, lumber, and forest products industry by leveraging its manufacturing scale and vertical integration capabilities. Its market position is characterized by its focus on new decoration materials, which aligns with evolving consumer preferences for sustainable and modern interior solutions. The company's longevity since the 1990s suggests established relationships and distribution networks, contributing to its stability within a competitive sector influenced by real estate cycles and raw material price fluctuations.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 9.19 billion, demonstrating its substantial scale in the decoration materials market. Net income reached CNY 585 million, translating to a healthy net profit margin of around 6.4%. The firm generated robust operating cash flow of CNY 1.15 billion, significantly exceeding its capital expenditures of CNY 295 million, indicating strong cash conversion efficiency from its core operations.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.71, reflecting its earnings capacity relative to its equity base. With capital expenditures representing only about 3.2% of revenue, the business model appears capital-light for a manufacturing operation. The substantial operating cash flow coverage of capex suggests efficient reinvestment requirements and strong fundamental earnings power from existing assets.

Balance Sheet And Financial Health

DeHua TB maintains a conservative financial structure with cash and equivalents of CNY 2.32 billion significantly exceeding total debt of CNY 322 million. This net cash position provides considerable financial flexibility and resilience. The minimal debt level relative to both equity and operating cash flow indicates a low-risk balance sheet with ample capacity to withstand industry downturns or pursue strategic investments.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, having declared a dividend per share of CNY 0.88. This dividend exceeds the diluted EPS of CNY 0.71, indicating a payout ratio over 100%, which may suggest special distributions or utilization of retained earnings. This aggressive distribution strategy must be balanced against the company's growth requirements and maintenance capital needs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.91 billion, the company trades at a price-to-earnings ratio of around 15.2 based on trailing earnings. The beta of 0.817 suggests lower volatility than the broader market, potentially reflecting the defensive nature of its business model. The valuation appears to incorporate expectations of stable performance within the cyclical building materials sector.

Strategic Advantages And Outlook

The company's strategic advantages include its established manufacturing expertise, comprehensive product portfolio, and strong financial position. Its net cash balance provides strategic optionality for potential expansion or weathering industry cycles. The outlook remains tied to Chinese construction activity and consumer spending on home improvement, with the company well-positioned to benefit from urbanization trends and housing demand, though subject to economic conditions.

Sources

Company DescriptionFinancial Metrics Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount